Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.27% first-year return on $151k initial cash invested.
-2.27%
Cash On Cash
5.6%
Cap Rate
0.99
DSCR
$6,148
Rent
-$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,357
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,148
Total Expenses
$6,434
Mortgage P&I
49%
$3,008
Property Taxes
17%
$1,062
Home Insurance
4%
$220
HOA
1%
$54
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676